ZIP Investment Score
82
095130300
Purchase Price Calculator
Maximum purchase price
$187,731
Cost breakdown
+
HUD FMR$1,540
Market rent$1,760
Est. payment standard (109%)Used$1,680
-
Loan amount$150,185
Down payment$37,546
Rate6.50%
Term30 years
-
Property taxes-$188
Insurance-$175
Utilities$0
HOA$0
Management-$168
=
Calculation mode
Hold period projections
Annual appreciation rate
+$27,015(72.0% ROI)
Projected value
Return breakdown
Property appreciation+$14,435
Loan principal paid down+$5,381
Rental cash flow+$7,200
+$46,265(123.2% ROI)
Projected value
Return breakdown
Property appreciation+$24,669
Loan principal paid down+$9,595
Rental cash flow+$12,000
+$99,444(264.9% ROI)
Projected value
Return breakdown
Property appreciation+$52,581
Loan principal paid down+$22,864
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio0.62
1 BR0.73
2 BR0.88
3 BR1.00
4 BR1.03
0.700.800.901.001.101.201.30aligned range
FY 2023-2027
- FMR
- FY2027
- Market rent
- last ~365 days
- Property value
- --
- Tax rate
- --
- Mortgage rate
- --